[KSENG] QoQ TTM Result on 30-Jun-2018 [#2]

	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	CAGR
TTM Result
Revenue	958,584	967,277	1,011,727	1,068,333	1,122,769	1,189,654	1,195,818	-13.71%
YoY %	-0.90%	-4.39%	-5.30%	-4.85%	-5.62%	-0.52%	-	-
Horiz. %	80.16%	80.89%	84.61%	89.34%	93.89%	99.48%	100.00%	-
PBT	111,054	73,397	47,530	32,412	-11,398	2,273	93,198	12.40%
YoY %	51.31%	54.42%	46.64%	384.37%	-601.45%	-97.56%	-	-
Horiz. %	119.16%	78.75%	51.00%	34.78%	-12.23%	2.44%	100.00%	-
Tax	-36,591	-30,180	-28,261	-8,958	-1,869	-1,137	-15,980	73.81%
YoY %	-21.24%	-6.79%	-215.48%	-379.29%	-64.38%	92.88%	-	-
Horiz. %	228.98%	188.86%	176.85%	56.06%	11.70%	7.12%	100.00%	-
NP	74,463	43,217	19,269	23,454	-13,267	1,136	77,218	-2.39%
YoY %	72.30%	124.28%	-17.84%	276.78%	-1,267.87%	-98.53%	-	-
Horiz. %	96.43%	55.97%	24.95%	30.37%	-17.18%	1.47%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	71,934	40,361	15,431	20,728	-14,331	971	77,729	-5.03%
YoY %	78.23%	161.56%	-25.55%	244.64%	-1,575.90%	-98.75%	-	-
Horiz. %	92.54%	51.93%	19.85%	26.67%	-18.44%	1.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	32.95%	41.12%	59.46%	27.64%	-	50.02%	17.15%	-
YoY %	-19.87%	-30.84%	115.12%	0.00%	-	191.66%	-	-
Horiz. %	192.13%	239.77%	346.71%	161.17%	-	291.66%	100.00%	-
Total Cost	884,121	924,060	992,458	1,044,879	1,136,036	1,188,518	1,118,600	-14.52%
YoY %	-4.32%	-6.89%	-5.02%	-8.02%	-4.42%	6.25%	-	-
Horiz. %	79.04%	82.61%	88.72%	93.41%	101.56%	106.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,245,712	2,249,305	2,242,119	2,296,061	2,292,487	2,378,877	2,332,207	-2.49%
YoY %	-0.16%	0.32%	-2.35%	0.16%	-3.63%	2.00%	-	-
Horiz. %	96.29%	96.45%	96.14%	98.45%	98.30%	102.00%	100.00%	-

	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	CAGR
Dividend
Div	14,372	14,372	14,372	28,747	35,935	35,935	50,310	-56.65%
YoY %	0.00%	0.00%	-50.01%	-20.00%	0.00%	-28.57%	-	-
Horiz. %	28.57%	28.57%	28.57%	57.14%	71.43%	71.43%	100.00%	-
Div Payout %	19.98%	35.61%	93.14%	138.69%	0.00%	3,700.90%	64.73%	-
YoY %	-43.89%	-61.77%	-32.84%	0.00%	0.00%	5,617.44%	-	-
Horiz. %	30.87%	55.01%	143.89%	214.26%	0.00%	5,717.44%	100.00%	-

	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	CAGR
Equity
Net Worth	2,245,712	2,249,305	2,242,119	2,296,061	2,292,487	2,378,877	2,332,207	-2.49%
YoY %	-0.16%	0.32%	-2.35%	0.16%	-3.63%	2.00%	-	-
Horiz. %	96.29%	96.45%	96.14%	98.45%	98.30%	102.00%	100.00%	-
NOSH	361,477	361,477	361,477	361,477	361,477	361,477	361,477	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	CAGR
Ratio Analysis
NP Margin	7.77%	4.47%	1.90%	2.20%	-1.18%	0.10%	6.46%	-
YoY %	73.83%	135.26%	-13.64%	286.44%	-1,280.00%	-98.45%	-	-
Horiz. %	120.28%	69.20%	29.41%	34.06%	-18.27%	1.55%	100.00%	-
ROE	3.20%	1.79%	0.69%	0.90%	-0.63%	0.04%	3.33%	-
YoY %	78.77%	159.42%	-23.33%	242.86%	-1,675.00%	-98.80%	-	-
Horiz. %	96.10%	53.75%	20.72%	27.03%	-18.92%	1.20%	100.00%	-

	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	CAGR
Per Share
RPS	266.78	269.20	281.57	297.32	312.47	331.06	332.77	-13.71%
YoY %	-0.90%	-4.39%	-5.30%	-4.85%	-5.62%	-0.51%	-	-
Horiz. %	80.17%	80.90%	84.61%	89.35%	93.90%	99.49%	100.00%	-
EPS	20.02	11.23	4.29	5.77	-3.99	0.27	21.63	-5.03%
YoY %	78.27%	161.77%	-25.65%	244.61%	-1,577.78%	-98.75%	-	-
Horiz. %	92.56%	51.92%	19.83%	26.68%	-18.45%	1.25%	100.00%	-
DPS	4.00	4.00	4.00	8.00	10.00	10.00	14.00	-56.65%
YoY %	0.00%	0.00%	-50.00%	-20.00%	0.00%	-28.57%	-	-
Horiz. %	28.57%	28.57%	28.57%	57.14%	71.43%	71.43%	100.00%	-
NAPS	6.25	6.26	6.24	6.39	6.38	6.62	6.49	-2.48%
YoY %	-0.16%	0.32%	-2.35%	0.16%	-3.63%	2.00%	-	-
Horiz. %	96.30%	96.46%	96.15%	98.46%	98.31%	102.00%	100.00%	-

	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	CAGR
Adjusted Per Share Value based on latest NOSH - 361,477
RPS	265.19	267.59	279.89	295.55	310.61	329.11	330.81	-13.71%
YoY %	-0.90%	-4.39%	-5.30%	-4.85%	-5.62%	-0.51%	-	-
Horiz. %	80.16%	80.89%	84.61%	89.34%	93.89%	99.49%	100.00%	-
EPS	19.90	11.17	4.27	5.73	-3.96	0.27	21.50	-5.02%
YoY %	78.16%	161.59%	-25.48%	244.70%	-1,566.67%	-98.74%	-	-
Horiz. %	92.56%	51.95%	19.86%	26.65%	-18.42%	1.26%	100.00%	-
DPS	3.98	3.98	3.98	7.95	9.94	9.94	13.92	-56.63%
YoY %	0.00%	0.00%	-49.94%	-20.02%	0.00%	-28.59%	-	-
Horiz. %	28.59%	28.59%	28.59%	57.11%	71.41%	71.41%	100.00%	-
NAPS	6.2126	6.2225	6.2027	6.3519	6.342	6.581	6.4519	-2.49%
YoY %	-0.16%	0.32%	-2.35%	0.16%	-3.63%	2.00%	-	-
Horiz. %	96.29%	96.44%	96.14%	98.45%	98.30%	102.00%	100.00%	-

	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/03/19	31/12/18	28/09/18	29/06/18	30/03/18	29/12/17	29/09/17	-
Price	4.69	4.08	4.16	4.03	4.10	4.60	4.90	-
P/RPS	1.76	1.52	1.48	1.36	1.31	1.39	1.47	12.76%
YoY %	15.79%	2.70%	8.82%	3.82%	-5.76%	-5.44%	-	-
Horiz. %	119.73%	103.40%	100.68%	92.52%	89.12%	94.56%	100.00%	-
P/EPS	23.43	36.32	96.87	69.86	-102.80	1,702.36	22.65	2.28%
YoY %	-35.49%	-62.51%	38.66%	167.96%	-106.04%	7,415.94%	-	-
Horiz. %	103.44%	160.35%	427.68%	308.43%	-453.86%	7,515.94%	100.00%	-
EY	4.27	2.75	1.03	1.43	-0.97	0.06	4.41	-2.12%
YoY %	55.27%	166.99%	-27.97%	247.42%	-1,716.67%	-98.64%	-	-
Horiz. %	96.83%	62.36%	23.36%	32.43%	-22.00%	1.36%	100.00%	-
DY	0.85	0.98	0.96	1.99	2.44	2.17	2.86	-55.49%
YoY %	-13.27%	2.08%	-51.76%	-18.44%	12.44%	-24.13%	-	-
Horiz. %	29.72%	34.27%	33.57%	69.58%	85.31%	75.87%	100.00%	-
P/NAPS	0.75	0.65	0.67	0.63	0.64	0.69	0.76	-0.87%
YoY %	15.38%	-2.99%	6.35%	-1.56%	-7.25%	-9.21%	-	-
Horiz. %	98.68%	85.53%	88.16%	82.89%	84.21%	90.79%	100.00%	-

	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	CAGR
Price Multiplier on Announcement Date
Date	30/05/19	28/02/19	29/11/18	29/08/18	30/05/18	28/02/18	29/11/17	-
Price	4.80	4.68	4.05	3.97	4.11	4.53	4.60	-
P/RPS	1.80	1.74	1.44	1.34	1.32	1.37	1.38	19.39%
YoY %	3.45%	20.83%	7.46%	1.52%	-3.65%	-0.72%	-	-
Horiz. %	130.43%	126.09%	104.35%	97.10%	95.65%	99.28%	100.00%	-
P/EPS	23.98	41.66	94.31	68.82	-103.05	1,676.46	21.27	8.33%
YoY %	-42.44%	-55.83%	37.04%	166.78%	-106.15%	7,781.81%	-	-
Horiz. %	112.74%	195.86%	443.39%	323.55%	-484.49%	7,881.81%	100.00%	-
EY	4.17	2.40	1.06	1.45	-0.97	0.06	4.70	-7.67%
YoY %	73.75%	126.42%	-26.90%	249.48%	-1,716.67%	-98.72%	-	-
Horiz. %	88.72%	51.06%	22.55%	30.85%	-20.64%	1.28%	100.00%	-
DY	0.83	0.85	0.99	2.02	2.43	2.21	3.04	-57.94%
YoY %	-2.35%	-14.14%	-50.99%	-16.87%	9.95%	-27.30%	-	-
Horiz. %	27.30%	27.96%	32.57%	66.45%	79.93%	72.70%	100.00%	-
P/NAPS	0.77	0.75	0.65	0.62	0.64	0.68	0.71	5.56%
YoY %	2.67%	15.38%	4.84%	-3.12%	-5.88%	-4.23%	-	-
Horiz. %	108.45%	105.63%	91.55%	87.32%	90.14%	95.77%	100.00%	-

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions

Be the first to like this. Showing 0 of 0 comments

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos